1 beds
2 floor
40 sqm
Apartment with an area of 40 m² in the Ecolit Pandawa Residence complex — in demand format for rent in Bali. Panoramic windows visually expand the space and fill it with light, and the view of the ocean creates a feeling of privacy and premium relaxation. With its location just 3 minutes from Pandawa Beach, the apartments are in steady demand among tourists for both long-term and short-term stays.
Apartments are provided fully furnished and equipped with appliances, decor and dishes — you can move in immediately after purchase or immediately start renting without additional costs. The design is made to earthquake-resistant standards of up to 9 points with waterproofing according to European standards, which ensures durability and reduces maintenance costs.
Owners and tenants enjoy premium infrastructure: a restaurant, spa, gym, yoga room, coworking space, swimming pools, shops, children's areas and the unique artificial surf wave Pandawa River Surf, which creates a constant tourist flow. Buyers are provided with interest-free installments and a discount upon full payment.
Apartment purchase savings
$ 120 000
price from developer
$ 5 000
deposit
$ 19 000
down payment
3 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 12 300
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 132 300 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 12 300
$ 120 000
Construction Start
$ 132 300
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 26 040
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 170 per month (≈ +$ 26 040 per year). Yield ~21.7%, estimated payback period — 4.6 years.
21.7 %
Annual ROI (%)
+ $ 2 170
Monthly income
4.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 736 per month (≈ +$ 20 832 per year). Yield ~17.4%, estimated payback period — 5.8 years.
17.4 %
Annual ROI (%)
+ $ 1 736
Monthly income
5.8 years
Payback period
Price growth by completition in USD
Construction stages: 2
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 120 000
03.2026
Interior works
$ 126 000
+ $ 6 000
06.2026
Completed
$ 132 300
+ $ 12 300
Total return:
+ $ 12 300
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 5 000
The total price is $ 120 000, split into 3 payments through Q4 2026. The deposit is $ 5 000. The first installment is $ 19 000 (16% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
06.2026
$ 19 000
2
09.2026
$ 48 000
3
11.2026
$ 48 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Pandawa Beach, one of the most beautiful in Bali, is just 5 minutes from the complex. The picturesque Melasti Beach is a 10-minute drive away. Bali Airport is located 25 minutes away. Restaurants, cafes, shops and sports clubs are in the immediate vicinity. Within walking distance — River Surf Bali artificial wave surf club. Hilton and Kempinski hotels are nearby, as well as beach clubs and high-end restaurants.
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
